MIRA INFORM REPORT

 

 

Report No. :

338516

Report Date :

02.09.2015

 

IDENTIFICATION DETAILS

 

Name :

SWABS TAPES INDIA PRIVATE LIMITED

 

 

Registered Office :

Trivedi Building, 2 Vallabhbhai Patel Road, Vile Parle (West), Mumbai – 400056, Maharashtra

Tel. No.:

91-250-2390409

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.04.2003

 

 

Com. Reg. No.:

11-139993

 

 

Capital Investment / Paid-up Capital :

Rs. 12.000 Million

 

 

CIN No.:

[Company Identification No.]

U27100MH2003PTC139993

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS39683A

 

 

PAN No.:

[Permanent Account No.]

AAHCS2019P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Industrial tapes, like metallic tapes, ceramic backing tapes, ceramic backing strip, and ceramic weld backing tape.

 

 

No. of Employees :

15 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2003. It has a moderate track record.

 

For the financial year 2014, though the company has achieved consistent sales turnover and it possesses average operational activity along with average profitability margin.

 

The rating is constrain on account of moderate financial risk profile along with negative reserves of the company.

 

However, trade relations are reported as fair. Business is active. Payments terms are slow but correct.

 

The company can be considered for business dealings with some cautions.  

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Not Available

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2013.

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Nilesh Sanghvi

Designation :

Director

Contact No.:

91-9324052122

Date :

27.08.2015

 

 

LOCATIONS

 

Registered Office :

Trivedi Building, 2 Vallabhbhai Patel Road, Vile Parle (West), Mumbai – 400056, Maharashtra, India

Tel. No.:

91-250-2390409

Mobile No.:

91-9324052122 (Mr. Nilesh Sanghvi)

Fax No.:

Not Available

E-Mail :

elink@rediffmail.com

swabstapes@gmail.com

 

 

Administrative Office :

106, Patel Industrial Estate No. 1, Navghar, Vasai Road (East), Thane- 401210, Maharashtra, India

 

 

Factory  :

262/5, Ultan Falia, Subjail Road, Silvasaa -396230, Dasra and Nagar Haveli, India  

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Nilesh Nalinkant Sanghvi

Designation :

Director

Address :

Du-203, Triveni Co.Op. Housing Society, J.B. Nagar, Omnagar Andheri East, Metro Mumbai Suburban-40009, Mumbai-400099, Maharashtra, India

Date of Appointment :

10.04.2003

DIN No.:

03022821

 

 

Name :

Mr. Bindu Nilesh Sanghavi

Designation :

Additional Director

Address :

A/203, Triveni, Om Nagar, Sahar Pipe Line, Andheri (East), Mumbai-400059, Maharashtra, India

Date of Appointment :

12.08.2010

DIN No.:

03099936

 

 

Name :

Mr. Rajiv Nalinkant Sanghavi

Designation :

Additional Director

Address :

Du-8, Jai Shankar Trivedi, Vallabhbhai Road, Vile Parle (West), Metro Mumbai Suburban- 400056, Mumbai-400056, Maharashtra, India

Date of Birth/Age :

09.01.1964

Date of Appointment :

10.03.2015

DIN No.:

03024936

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Nilesh Sanghvi

 

1199990

Lalitha Chem Industries

 

1

Subray Cattle Chem Industries Private Limited

 

1

K. N. Patel

 

1

Navin Patel

 

1

Navin Patel HUF

 

1

Santaben Ghedia

 

1

S. S. Hosmanie

 

1

A. B. Patel

 

1

Madhav Industries

 

1

Shilpen Ghedia

 

1

Total

 

1200000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Industrial tapes, like metallic tapes, ceramic backing tapes, ceramic backing strip, and ceramic weld backing tape.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished goods

Countries :

Gulf Countries

 

 

Imports :

 

Products :

Raw Material

Countries :

China

 

 

Terms :

 

Selling :

Cash / L/C / Credit

 

 

Purchasing :

Cash / L/C / Credit

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

15 (Approximately) 

 

 

Bankers :

Bank Name

Dena Bank

Branch

Vile Parle (West), Branch, Mumbai, Maharashtra, India 

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

Bank of Baroda, Vasai (East), Mumbai, Maharashtra, India

 

Auditors :

 

Name :

Ajit Gupta and Company

Chartered Accountants

Address :

402 Sohan Commercial Plaza, Navghar, Vasai (E), Mumbai – 401210, Maharashtra, India

Tel. No.:

91-22-2462350

Mobile No.:

91-9324280071

PAN N Income-tax PAN of auditor or auditor's firm :

AEPPG5178J

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Companies and Concerns in which directors are interested :

B.S. Enterprises

S. S. Enterprises

M.R. Sanghvi and Company

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,250,000

Equity Shares

Rs.10/- each

Rs. 12.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,200,000

Equity Shares

Rs.10/- each

Rs. 12.000 Million

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

12.000

12.000

12.000

(b) Reserves & Surplus

-3.224

-3.459

-4.447

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

8.776

8.541

7.553

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

13.784

14.031

15.549

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

13.784

14.031

15.549

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

6.846

3.001

2.730

(c) Other current liabilities

1.059

0.933

1.257

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

7.905

3.934

3.987

 

 

 

 

TOTAL

30.465

26.506

27.089

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.360

4.161

4.793

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.506

0.496

0.431

(e) Other Non-current assets

1.152

0.092

0.048

Total Non-Current Assets

4.018

4.749

5.272

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

10.918

12.423

12.553

(c) Trade receivables

9.101

6.812

8.457

(d) Cash and cash equivalents

0.438

0.948

0.663

(e) Short-term loans and advances

5.990

1.574

0.144

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

26.447

21.757

21.817

 

 

 

 

TOTAL

30.465

26.506

27.089

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

30.642

18.257

 

 

Other Income

 

0.352

0.944

 

 

TOTAL                                     (A)

31.696

30.994

19.201

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

 

22.382

12.077

 

 

Purchases of Stock-in-Trade

 

1.175

1.865

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

 

0.129

-1.292

 

 

Employees benefits expense

 

2.556

1.831

 

 

Other expenses

 

1.944

0.916

 

 

TOTAL                                     (B)

30.961

(Including Finance expenses )

28.186

15.397

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

0.735

2.808

3.804

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

0.904

2.448

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

0.735

1.904

1.356

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.402

0.666

0.762

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

0.333

1.238

0.594

 

 

 

 

 

Less

TAX                                                                  (H)

0.099

0.250

0.054

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.234

0.988

0.540

 

 

 

 

 

 

Earnings in Foreign Currency

1.682

0.984

0.329

 

 

 

 

 

 

CIF value of Imports

1.710

0.163

0.380

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.20

0.82

0.45

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operation

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.74

3.22

2.96

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

NA

9.16

20.84

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.09

4.67

2.19

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.04

0.14

0.08

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.57

1.64

2.06

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.35

5.53

5.47

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

12.000

12.000

12.000

Reserves & Surplus

(4.447)

(3.459)

(3.224)

Net worth

7.553

8.541

8.776

 

 

 

 

long-term borrowings

15.549

14.031

13.784

Short term borrowings

0.000

0.000

0.000

Total borrowings

15.549

14.031

13.784

Debt/Equity ratio

2.059

1.643

1.571

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

19.201

30.994

31.696

 

 

61.419

2.265

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

19.201

30.994

31.696

Profit

0.540

0.988

0.234

 

2.81%

3.19%

0.74%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of establishment

Yes

2]

Constitution of the entity Incorporation details

Yes

3]

Locality of the entity

Yes

4]

Premises details

No

5]

Buyer visit details

--

6]

Contact numbers

Yes

7]

Name of the person contacted

Yes

8]

Designation of contact person

Yes

9]

Promoter’s background

Yes

10]

Date of Birth of Proprietor / Partners / Directors

Yes

11]

Pan Card No. of Proprietor / Partners

No

12]

Voter Id Card No. of Proprietor / Partners

 

13]

Type of business

Yes

14]

Line of Business

Yes

15]

Export/import details (if applicable)

Yes

16]

No. of employees

Yes

17]

Details of sister concerns

Yes

18]

Major suppliers

No

19]

Major customers

No

20]

Banking Details

Yes

21]

Banking facility details

Yes

22]

Conduct of the banking account

--

23]

Financials, if provided

Yes

24]

Capital in the business

Yes

25]

Last accounts filed at ROC, if applicable

Yes

26]

Turnover of firm for last three years

Yes

27]

Reasons for variation <> 20%

--

28]

Estimation for coming financial year

No

29]

Profitability for last three years

Yes

30]

Major shareholders, if available

Yes

31]

External Agency Rating, if available

No

32]

Litigations that the firm/promoter involved in

--

33]

Market information

--

34]

Payments terms

Yes

35]

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

From Shareholders

13.410

13.410

From Director

0.000

0.200

From Related Party

0.074

0.421

From Others

0.300

0.000

Total

13.784

14.031

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90148995

14/12/2004

28,000,000.00

DENA BANK

VILE PARLE (WEST) BRANCH, MUMBAI, Maharashtra, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land
  • Building
  • Furniture and fixture
  • Plant and machinery
  • Office equipment
  • Printer
  • Vehicles

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                                       None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.26

UK Pound

1

Rs.101.99

Euro

1

Rs.74.79

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.